Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.83% first-year return on $127k initial cash invested.
-17.83%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$2,312
Rent
-$1,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,312 income − $4,201 expenses = $1,889 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,197
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,312
Total Expenses
$4,201
Mortgage P&I
112%
$2,579
Property Taxes
15%
$338
Home Insurance
8%
$175
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$578